Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.13% first-year return on $54,771 initial cash invested.
5.13%
Cash On Cash
8.29%
Cap Rate
1.36
DSCR
$2,122
Rent
$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,122 income − $1,888 expenses = $234 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,771
Downpayment
20%
$35,020
Closing costs
1%
$1,751
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,122
Total Expenses
$1,888
Mortgage P&I
42%
$891
Property Taxes
9%
$184
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$233